Valuation Lindt Swiss Exchange

Stocks

Market Closed - Swiss Exchange 11:30:00 2026-11-12 EST			5-day change	1st Jan Change
8,495.00 ^CHF	+0.77%		-3.90%	-26.70%

11-04	Lindt investors seek board shake-up at chocolate maker after CEO ouster	RE
10-27	Food and household brands warn of more price hikes as Iran war costs bite	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	29,923	21,980	23,697	23,214	26,775	19,854	-	-
Change	-	-26.54%	7.81%	-2.04%	15.34%	-25.85%	-	-
Enterprise Value (EV) ¹	30,217	22,552	24,640	23,863	27,872	20,875	20,807	20,813
Change	-	-25.37%	9.26%	-3.15%	16.8%	-25.1%	-0.33%	0.03%
P/E	60.5x	39.8x	35.7x	34.5x	37.1x	27.8x	26.1x	24.3x
PBR	5.6x	5.09x	5.63x	4.79x	5.44x	3.99x	3.81x	3.64x
PEG	-	2.2x	1.8x	25.55x	4.5x	34.98x	4.07x	3.34x
Capitalization / Revenue	6.53x	4.42x	4.56x	4.25x	4.53x	3.34x	3.23x	3.07x
EV / Revenue	6.59x	4.54x	4.74x	4.36x	4.71x	3.52x	3.39x	3.22x
EV / EBITDA	32.8x	22.2x	22.5x	20.2x	21.9x	16.2x	15.4x	14.5x
EV / EBIT	46.9x	30.3x	30.3x	27x	28.7x	21.3x	20.1x	18.9x
EV / FCF	51.6x	42.9x	51.6x	27.4x	148x	25.5x	27.4x	27.4x
FCF Yield	1.94%	2.33%	1.94%	3.65%	0.67%	3.91%	3.64%	3.64%
Dividend per Share ²	1,200	1,300	1,400	1,500	1,800	1,860	1,973	2,080
Rate of return	0.98%	1.37%	1.37%	1.5%	1.55%	2.12%	2.25%	2.37%
EPS ²	2,019	2,387	2,859	2,898	3,137	3,162	3,365	3,609
Distribution rate	59.4%	54.5%	49%	51.8%	57.4%	58.8%	58.7%	57.6%
Net sales ¹	4,586	4,970	5,201	5,468	5,916	5,938	6,138	6,458
EBITDA ¹	921.5	1,018	1,094	1,182	1,271	1,289	1,352	1,436
EBIT ¹	644.9	744.6	813.1	884.2	971	981.2	1,035	1,103
Net income ¹	490.5	569.7	671.4	672.3	727.2	726.6	764.1	813.8
Net Debt ¹	294.7	571.3	943.3	649.4	1,096	1,021	952.7	958.2
Reference price ²	122,200.00	95,000.00	102,000.00	100,000.00	116,400.00	87,800.00	87,800.00	87,800.00
Nbr of stocks (in thousands)	241	232	233	231	230	229.2	-	-
Announcement Date	3/8/22	3/7/23	3/5/24	3/4/25	3/10/26	-	-	-

¹CHF in Million²CHF

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NESTLÉ S.A.	22.45x	3.01x	14.84x	3.65%	267B
MONDELEZ INTERNATIONAL, INC.	19.32x	2.62x	15.49x	3.06%	84.25B
DANONE	18.28x	1.87x	10.72x	3.43%	49.01B
THE HERSHEY COMPANY	20.55x	3.23x	12.94x	3.26%	34.83B
ARCHER-DANIELS-MIDLAND COMPANY	12.88x	0.48x	8.47x	2.95%	33.78B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	29.04x	5.61x	18.63x	2.97%	29.62B
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	18.58x	1.81x	12.7x	4.44%	29.37B
KRAFT HEINZ	-8.52x	1.84x	9.14x	6.59%	28.98B
NESTLÉ INDIA LIMITED	59.38x	9.08x	37.77x	1.27%	25.91B
Average	21.33x	3.29x	15.63x	3.51%	65B
Weighted average by Cap.	21.22x	3.01x	14.93x	3.53%